CashFlowRE
Sign in Sign up
73 Christian Hill Rd Multi-family
C Composite 56.2
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +27.5/30.0
  • DSCR +9.6/10.0
  • 1% rule +6.7/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$650,000

73 Christian Hill Rd · Great Barrington, MA 01230
5 bd · 4.0 ba · 2,499 sqft · MultiFamily public records · 98 Days on market
Built 1900 0.63 ac lot $260/sqft · 27% above area Est $512k · 27% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.

Key facts

  • 0.63 acre lot
  • Built 1900
  • Listed 98 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 5-bed/4.0-bath multifamily listed at $650k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $650k).
  • Recommended offer: $592k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 1.0% in Great Barrington — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#50 in MA, #2,550 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime A-, commute A-; Watch: schools C-, employment C-, cost of living F.
  • Berkshire Hills (rural): math 33% / reading 49% proficiency, ranked #197 of 302 in MA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 121 active listings in the ZIP; 130 units permitted in Berkshire County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $20k of value loss. Plan a longer hold.
  • Berkshire County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $182k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($592k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $355k; list at $650k implies a 83% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $591,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.17%
Cap rate
9.82%
Cash-on-cash
12.61%
DSCR
1.56
GRM
7.1

CMA / ARV

ARV (median comp)
$511,764
List price
$650,000
Delta
27.01%
Verdict
OVERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.3%
Equity multiple
1.09×
Total profit
$16,341
Equity at exit
$96,917
10-year hold
IRR
11.9%
Equity multiple
1.94×
Total profit
$170,504
Equity at exit
$56,200

Cash invested: $182,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 01230

Home prices YoY
-22.6%
Active inventory
121
Price-to-rent
28.6×

Monthly cashflow live

Estimated rent
$7,580 medium interval (Pro) →
Mortgage (P&I)
$3,409
Tax from tax record
$396 /mo · $4,754/yr
Insurance
$271
HOA
$0
Vacancy / Maint / Mgmt
$1,592
Net cashflow
$1,913

Break-even live

Break-even rent $5,159
Max offer price $650,000
Occupancy floor 70%

Sensitivity live

Price -10% $2,280 -5% $2,097 +0% $1,913 +5% $1,729 +10% $1,545
Rent -10% $1,314 -5% $1,613 +0% $1,913 +5% $2,212 +10% $2,511
Rate -1.0pp $2,240 -0.5pp $2,078 base $1,913 +0.5pp $1,744 +1.0pp $1,573

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $7,580

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$162,500
Closing costs
$19,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 16 events

  1. 2026-05-14
    status Pending 516-char remark
    Show marketing remark (516 chars)

    Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.

  2. 2026-02-05
    listed $650,000 Active 516-char remark
    Show marketing remark (516 chars)

    Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.

  3. 2026-02-04
    historical $650,000 516-char remark
    Show marketing remark (516 chars)

    Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.

  4. 2025-01-24
    soldstatus $355,000 Closed 231-char remark
    Show marketing remark (231 chars)

    Attention Investors. A rare 4-unit apartment complex; walk-to-town or Mansfield Lake in Great Barrington. All tenants are month to month, public utilities, and plenty of parking. One unit recently vacated and ready for renovation.

  5. 2024-11-23
    status Pending 231-char remark
    Show marketing remark (231 chars)

    Attention Investors. A rare 4-unit apartment complex; walk-to-town or Mansfield Lake in Great Barrington. All tenants are month to month, public utilities, and plenty of parking. One unit recently vacated and ready for renovation.

  6. 2024-11-14
    listed $365,000 Active 231-char remark
    Show marketing remark (231 chars)

    Attention Investors. A rare 4-unit apartment complex; walk-to-town or Mansfield Lake in Great Barrington. All tenants are month to month, public utilities, and plenty of parking. One unit recently vacated and ready for renovation.

  7. 2022-10-05
    historical
  8. 2022-09-19
    listed $495,000 Active
  9. 2019-02-15
    soldstatus $308,000
  10. 2018-03-16
    listed $345,000
  11. 2005-11-30
    soldstatus $250,000
  12. 2005-11-30
    soldstatus $250,000
  13. 2005-06-07
    historical
  14. 2004-09-07
    listed $279,000
  15. 2004-09-07
    listed $325,000
  16. 1991-10-04
    soldstatus $93,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MA · Partial reset (capped growth)

Current annual tax
$4,754 · $396/mo
Projected year-2 tax
$6,374 · $531/mo
Expected delta
+$1,620/yr (+$135/mo · 34.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$90,960
− Mortgage interest
−$36,410
− Property taxes
−$4,754
− Insurance
−$3,250
− Repairs & maintenance
−$7,277
− Management
−$7,277
− Depreciation
−$18,909
Taxable income
$13,083
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,140
After-tax cash flow
$19,810/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Berkshire Hills
NCES district ID
2502530
Math proficiency
33% ▼ -14.00%
Reading proficiency
49% ▼ -5.00%
Median HH income
$54,413
Composite
35.69/100
National rank
#4868
State rank
#197 of 302 in MA

Livability — Great Barrington

Score
78/100
State rank
#50
US rank
#2550

Category grades

Amenities B Commute A- Cost of living F Crime A- Employment C- Housing C Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Great Barrington, MA
Population (ZIP)
8,813

Population outlook (Berkshire County) Hauer SSP2

Today (2025)
119,723 people
By 2030
114,608 · -4.3%
By 2040
102,806 · -14.1%
By 2050
91,305 · -23.7%
By 2075
71,517 · -40.3%
By 2100
57,988 · -51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 5% Black 2%
Hispanic origin (detail)
Common ancestry
Romanian 8% Lithuanian 3% Slovak 2%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
91% English-only · Spanish 4% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Berkshire

2024 margin
Solid D (+39.9) · D 68.9% · R 29.0% · Other 2.1%
2008→2024 swing
-12.5pp toward R · 2008: 52.4pp · 2024: 39.9pp
All cycles
2024: D+39.9 2020: D+47.1 2016: D+41.5 2012: D+53.7 2008: D+52.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.21%
Current HPI
337.2081
Rent YoY
Metro
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+598.9% since first listed
16 events — show timeline
  • 2026-05-14 Pending BCMLS
  • 2026-02-05 Listed $650,000 BCMLS
  • 2026-02-04 Coming Soon $650,000 BCMLS
  • 2025-01-24 Sold (MLS) $355,000 BCMLS
  • 2024-11-23 Pending BCMLS
  • 2024-11-14 Listed $365,000 BCMLS
  • 2022-10-05 Listing Removed BCMLS
  • 2022-09-19 Listed $495,000 BCMLS
  • 2019-02-15 Sold (MLS) $308,000 BCMLS
  • 2018-03-16 Listed $345,000 BCMLS
  • 2005-11-30 Sold (Public Records) $250,000 Public Records
  • 2005-11-30 Sold (MLS) $250,000 BCMLS
  • 2005-06-07 Listing Removed BCMLS
  • 2004-09-07 Listed $325,000 BCMLS
  • 2004-09-07 Listed $279,000 BCMLS
  • 1991-10-04 Sold (Public Records) $93,000 Public Records

Property tax history

+2.1%/yr

Latest (2022): $4,754 · -13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…